Unisys Announces 4Q and Full-Year 2025 Results
Rhea-AI Summary
Unisys (NYSE: UIS) reported 4Q25 revenue of $574.5M (+5.3% YoY; +2.7% constant currency) and FY25 revenue of $1.95B (−2.9% YoY). Non‑GAAP operating margin improved to 18.0% (4Q25) and full‑year cash and equivalents rose to $413.9M. FY25 included a $227.7M pension settlement loss and a discretionary $250M pension contribution that materially affected reported cash flows.
Positive
- 4Q25 revenue +5.3% YoY to $574.5M
- 4Q25 non‑GAAP operating margin 18.0%, up 640 bps YoY
- 4Q25 cash provided by operations $104.9M
- Cash and cash equivalents $413.9M at Dec 31, 2025
- Defined benefit pension deficit improved $301.7M YoY
Negative
- FY25 revenue down 2.9% YoY to $1.95B
- Net loss attributable to Unisys of $339.8M in FY25
- FY25 cash used for operations $(140.0)M including $250M pension contribution
- FY25 free cash flow $(217.6)M
News Market Reaction – UIS
On the day this news was published, UIS gained 15.49%, reflecting a significant positive market reaction. Argus tracked a peak move of +24.3% during that session. Our momentum scanner triggered 22 alerts that day, indicating elevated trading interest and price volatility. This price movement added approximately $20M to the company's valuation, bringing the market cap to $152M at that time.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
UIS fell 4.91% with elevated volume, while momentum peer TSSI was down ~2.0%. Other services/IT peers like III, TTEC, CTM, CSPI and TDTH also showed declines (e.g., TTEC -7.96%, III -5.52%), but the scanner flagged only one peer, indicating a more stock-specific setup than a broad sector rotation.
Historical Context
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Feb 23 | Service expansion | Positive | -4.9% | Expanded Device Subscription Service with Dell for edge and IoT deployments. |
| Feb 18 | Conference appearance | Positive | +1.9% | Cybersecurity leader speaking on AI-driven risks at 2026 Cybersecurity Summit. |
| Feb 12 | Employer award | Positive | -3.5% | Named to Forbes America’s Best Midsize Employers 2026 list. |
| Feb 05 | Earnings date notice | Neutral | -5.8% | Announced dates for 4Q25 and full-year 2025 results and conference call. |
| Feb 04 | AI recognition | Positive | -5.5% | Recognized as a Leader in ISG’s 2025 Advanced Analytics and AI Services report. |
Recent history shows several positive or branding-related announcements followed by negative price reactions, suggesting a pattern of selling into good news.
Over the last month, Unisys issued multiple announcements, from AI and analytics recognition to employer accolades and service expansions. News such as the Device Subscription Service enhancement with Dell and ISG’s 2025 AI services recognition were fundamentally positive, yet the stock moved down 3–6% after several of these events. Even neutral items like conference schedules and call-date notices coincided with weakness, indicating investors had been cautious heading into the current 4Q25/FY25 earnings release.
Market Pulse Summary
The stock surged +15.5% in the session following this news. A strong positive reaction aligns with Unisys’ notable 4Q25 margin expansion and cash improvements, including non-GAAP operating margin of 18.0% and cash of $413.9M. However, investors previously sold into several positive news items, and FY25 revenue fell 2.9% with 2026 guidance implying further contraction. That historical pattern and the sizable pension deficit of $448.5M could make any outsized move vulnerable if sentiment shifts.
Key Terms
total contract value (tcv) financial
backlog financial
book-to-bill financial
ebitda financial
adjusted ebitda financial
AI-generated analysis. Not financial advice.
Exceeds Upwardly Revised Profitability Guidance and Finishes Year with Solid Cash Balance and Strong Liquidity
Fourth Quarter 2025 (4Q25) Highlights:
- Revenue of
, up$574.5 million 5.3% year over year (YoY) and2.7% in constant currency(1) - Operating profit margin of
13.3% , up 440 bps YoY, non-GAAP operating profit(6) margin of 18.0 %, up 640 bps YoY - Cash provided by operations of
compared to$104.9 million in 4Q24; pre-pension and postretirement free cash flow(10) of$76.6 million compared to$112.9 million in 4Q24$61.8 million
Full Year 2025 Highlights:
- Revenue of
, down$2.0 billion 2.9% YoY and3.3% in constant currency - Operating profit margin of
4.0% , down 80 bps YoY, non-GAAP operating profit margin of9.1% , up 30 bps YoY - Cash used for operations of
(including a discretionary pension contribution of$140.0 million ) compared to cash provided by operations of$250 million in 2024; pre-pension and postretirement free cash flow of$135.1 million compared to$127.7 million in 2024$82.4 million - Cash and cash equivalents at December 31, 2025, were
compared with$413.9 million at December 31, 2024$376.5 million - Defined benefit pension plans funding deficit status of
compared to funding deficit of$448.5 million in 2024, improved by$750.2 million $301.7 million
"Our 2025 results reflect our ongoing commitment to a consistent strategy that balances our investment in solution development with our financial objectives of advancing profitability, free cash flow, and removal of pension liabilities," said Michael Thomson, Unisys CEO and President. "We believe we are effectively leveraging technology in our delivery capabilities and building AI-enabled solution frameworks to increase the scale and pace of value realization for our clients. This allows Unisys to show up differently in the market, and we see increasing recognition for our capabilities across our clients, partners, and industry analysts as we work towards accelerating revenue growth."
Unisys Chief Financial Officer Deb McCann said, "We were pleased to deliver another year of solid profitability improvement, exceeding the high-end of our upwardly revised non-GAAP operating margin guidance. Our License & Support ecosystem has continued to outperform our financial expectations, with consumption continuing to benefit from client adoption of AI. We ended the year with a strong liquidity position driven by increasing cash balances, an undrawn credit facility and no major near-term debt maturities."
Financial Highlights
Please refer to the accompanying financial tables for a reconciliation of the GAAP to non-GAAP measures presented except for financial guidance since such a reconciliation is not practicable without unreasonable effort.
(In millions, except numbers presented as percentages) | 4Q25 | 4Q24 | FY25 | FY24 | ||||
Revenue | ||||||||
YoY revenue change | 5.3 % | (2.9) % | ||||||
YoY revenue change in constant currency | 2.7 % | (3.3) % | ||||||
Excluding License and Support (Ex-L&S)(13) revenue | ||||||||
YoY revenue change | (1.4) % | (3.5) % | ||||||
YoY revenue change in constant currency | (3.9) % | (3.9) % | ||||||
License and Support(12) revenue | ||||||||
YoY revenue change | 22.9 % | (0.8) % | ||||||
YoY revenue change in constant currency | 19.8 % | (1.2) % | ||||||
Gross profit | ||||||||
Gross profit percent | 33.9 % | 32.1 % | 28.2 % | 29.2 % | ||||
Ex-L&S gross profit | ||||||||
Ex-L&S gross profit percent | 13.2 % | 15.7 % | 16.8 % | 17.6 % | ||||
Operating profit | ||||||||
Operating profit percent | 13.3 % | 8.9 % | 4.0 % | 4.8 % | ||||
Non-GAAP operating profit | ||||||||
Non-GAAP operating profit percent | 18.0 % | 11.6 % | 9.1 % | 8.8 % | ||||
Net income (loss) attributable to Unisys Corporation | ( | ( | ||||||
Non-GAAP net income attributable to Unisys Corporation(8) | ||||||||
EBITDA(7) | ( | |||||||
Adjusted EBITDA(7) | ||||||||
Adjusted EBITDA as a percentage of revenue | 22.5 % | 16.8 % | 14.3 % | 14.5 % | ||||
Fourth Quarter 2025 Results
Revenue increased
Gross profit margin increased 180 bps YoY, primarily driven by the timing of software license renewals. Ex-L&S gross profit margin decreased 250 bps YoY, primarily due to 110 bps in higher cost reduction charges and an additional 70 bps from costs associated with a mutually agreed-upon client contract termination.
Full Year 2025
Revenue decreased
Ex-L&S revenue decreased
Operating profit included non-cash goodwill impairment charges of
In 2025, net loss attributable to Unisys Corporation included a non-cash pension settlement loss of
Financial Highlights by Segment
(In millions, except numbers presented as percentages) | 4Q25 | 4Q24 | FY25 | FY24 | ||||
Digital Workplace Solutions (DWS): | ||||||||
Revenue | ||||||||
YoY revenue change | (1.4) % | (2.9) % | ||||||
YoY revenue change in constant currency | (3.7) % | (3.1) % | ||||||
Gross profit | ||||||||
Gross profit percent | 10.5 % | 15.9 % | 14.5 % | 15.7 % | ||||
Cloud, Applications & Infrastructure Solutions (CA&I): | ||||||||
Revenue | ||||||||
YoY revenue change | (1.1) % | (4.1) % | ||||||
YoY revenue change in constant currency | (4.1) % | (4.8) % | ||||||
Gross profit | ||||||||
Gross profit percent | 20.7 % | 18.6 % | 20.2 % | 19.6 % | ||||
Enterprise Computing Solutions (ECS): | ||||||||
Revenue | ||||||||
YoY revenue change | 16.4 % | 0.2 % | ||||||
YoY revenue change in constant currency | 14.0 % | 0.4 % | ||||||
Gross profit | ||||||||
Gross profit percent | 65.9 % | 63.2 % | 55.5 % | 58.0 % |
Fourth Quarter 2025 Segment Results
DWS revenue declined
CA&I revenue declined
ECS revenue increased
Full Year 2025
DWS revenue decreased
CA&I revenue decreased
ECS revenue remained relatively flat YoY and in constant currency. ECS gross profit margin was
Balance Sheet and Cash Flow
(In millions) | FY25 | FY24 | ||
Cash and cash equivalents |
Cash and cash equivalents increased
At December 31, 2025, the defined benefit pension plans had a funding deficit of
(In millions) | 4Q25 | 4Q24 | FY25 | FY24 | ||||
Cash provided by (used for) operations | ( | |||||||
Free cash flow(9) | ( | |||||||
Pre-pension and postretirement free cash flow | ||||||||
Adjusted free cash flow(11) |
Fourth quarter 2025 free cash flow increased by
Full-year 2025 free cash flow declined by
Full-year 2025 pre-pension and postretirement free cash flow increased by
Other Metrics
(In millions, except numbers presented as percentages) | 4Q25 | 4Q24 | YoY | QoQ | |||
Total Contract Value (TCV)(3) | |||||||
New Business(5) | $ 136 | $ 218 | (38) % | 10 % | |||
Ex-L&S Renewals | 781 | 312 | 150 % | 240 % | |||
L&S Renewals | 232 | 222 | 5 % | 280 % | |||
Total company | $ 1,149 | $ 752 | 53 % | 177 % | |||
FY25 | FY24 | ||||||
TCV | |||||||
New Business(i) | $ 491 | $ 791 | (38) % | ||||
Ex-L&S Renewals | 1,353 | 633 | 114 % | ||||
L&S Renewals | 363 | 522 | (30) % | ||||
Total company | $ 2,207 | $ 1,946 | 13 % |
* | QoQ - quarter over quarter |
(i) | For the full year 2025, New Business TCV includes a mutually agreed-upon client termination adjustment of |
In the fourth quarter and full year of 2025, the increase in TCV was primarily driven by a higher concentration of Ex-L&S renewals, partially offset by a decrease in New Business. The decrease in New Business reflects elongated sales cycles with prospective clients.
Backlog(2) was
2026 Financial Guidance
The company has issued full-year 2026 revenue growth and profitability guidance:
Guidance | |
Revenue growth in constant currency | (6.5)% to (4.5)% |
Non-GAAP operating profit margin |
Constant currency revenue guidance translates to reported revenue growth of (3.8)% to (1.8)% based on recent exchange rates as February 1, 2026, and assumes L&S revenue of approximately
2026 Annual Stockholder Meeting
Unisys' 2026 Annual Meeting of Stockholders will be held virtually on April 30, 2026, at 8 a.m. Eastern Time.
Conference Call
Unisys will hold a conference call with the financial community on Wednesday, February 25 at 8 a.m. Eastern Time to discuss the results of the fourth quarter and full-year 2025 and financial guidance for 2026.
The live, listen-only webcast, as well as the accompanying presentation materials, can be accessed on the Unisys Investor Website at www.unisys.com/investor. In addition, domestic callers can dial 1-844-695-5518 and international callers can dial 1-412-902-6749 and provide the following conference passcode: Unisys Corporation Call.
A webcast replay will be available on the Unisys Investor Website shortly following the conference call. A replay will also be available by dialing 1-855-669-9658 for domestic callers or 1-412-317-0088 for international callers and entering access code 3069514 from two hours after the end of the call until March 11, 2026.
(1) Constant currency – A significant amount of the company's revenue is derived from international operations. As a result, the company's revenue has been and will continue to be affected by changes in the
(2) Backlog – Represents the estimated amount of future revenue to be recognized under contracted work, which has not yet been delivered or performed. The company believes that actual revenue reflects the most relevant measure necessary to understand the company's results of operations, but backlog can be a useful metric and indicator of the company's estimate of contracted revenue to be realized in the future, subject to certain inherent limitations. The timing of conversion of backlog to revenue may be impacted by, among other factors, the timing of execution, the extension, nullification or early termination of existing contracts with or without penalty, adjustments to estimates in pricing or volumes for previously included contracts, seasonality and foreign currency exchange rates. Investors are cautioned that backlog should not be relied upon as a substitute for, or considered in isolation from, measures in accordance with GAAP.
(3) Total Contract Value (TCV) – Represents the initial estimated revenue related to contracts signed in the period without regard for early termination or revenue recognition rules. Changes to contracts and scope are treated as TCV only to the extent of the incremental new value. New Business TCV represents TCV attributable to expansion and new scope for existing clients and new logo contracts. L&S TCV is driven by software license renewals, and as such, changes in timing or terms of renewals can lead to fluctuations from period to period. The company believes that actual revenue reflects the most relevant measure necessary to understand the company's results of operations, but TCV can be a useful leading indicator of the company's ability to generate future revenue over time, subject to certain inherent limitations. Measuring TCV involves the use of estimates and judgments and the extent and timing of conversion of TCV to revenue may be impacted by, among other factors, the types of services and solutions sold, contract duration, the pace of client spending, actual volumes of services delivered as compared to the volumes anticipated at the time of contract signing, and contract modifications, including, without limitation, contract nullification and termination, over the lifetime of a contract. Investors are cautioned that TCV should not be relied upon as a substitute for, or considered in isolation from, measures in accordance with GAAP.
(4) Book-to-bill – Represents total contract value booked divided by revenue in a given period.
(5) New Business – Represents expansion and new scope for existing clients and new logo contracts.
(6) Non-GAAP operating profit – This measure excludes pretax pension and postretirement expense, pretax goodwill impairment charge and pretax charges or gains associated with certain legal matters related to settlements, professional services and legal fees, including legal defense costs, associated with certain legal proceedings, and cost-reduction activities and other expenses.
(7) EBITDA & adjusted EBITDA – Earnings before interest, taxes, depreciation and amortization (EBITDA) is calculated by starting with net income (loss) attributable to Unisys Corporation common shareholders and adding or subtracting the following items: net income (loss) attributable to noncontrolling interests, interest expense (net of interest income), provision for (benefit from) income taxes, depreciation and amortization. Adjusted EBITDA further excludes pension and postretirement expense; goodwill impairment charge, foreign exchange (gains) losses, debt extinguishment, certain legal matters related to settlements, professional services and legal fees, including legal defense costs, associated with certain legal proceedings; environmental matters related to previously disposed businesses; cost-reduction activities and other expenses; non-cash share-based expense; and other (income) expense adjustments.
(8) Non-GAAP net income (loss) and non-GAAP diluted earnings (loss) per share – These measures exclude pension and postretirement expense and charges or (credits) in connection with goodwill impairment; foreign exchange (gains) losses, debt extinguishment, certain legal matters related to settlements, professional services and legal fees, including legal defense costs, associated with certain legal proceedings; environmental matters related to previously disposed businesses; and cost-reduction activities and other expenses. The tax amounts related to these items for the calculation of non-GAAP diluted earnings (loss) per share include the current and deferred tax expense and benefits recognized under GAAP for these items.
(9) Free cash flow – Represents cash flow from operations less capital expenditures.
(10) Pre-pension and postretirement free cash flow – Represents free cash flow before pension and postretirement contributions.
(11) Adjusted free cash flow – Represents free cash flow less cash used for pension and postretirement funding; debt extinguishment, certain legal matters related to settlements, professional services and legal fees, including legal defense costs, associated with certain legal proceedings; environmental matters related to previously disposed businesses; and cost-reduction activities and other payments.
(12) License and Support (L&S) – Represents software license and related support services, primarily ClearPath Forward®, within the company's ECS segment.
(13) Excluding License and Support (Ex-L&S) – These measures exclude revenue, gross profit and gross profit margin in connection with software license and support services within the company's ECS segment. The company provides these measures to allow investors to isolate the impact of software license renewals, which tend to be significant and impactful based on timing, and related support services in order to evaluate the company's business outside of these areas.
Forward-Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. Unisys cautions readers that the assumptions forming the basis for forward-looking statements include many factors that are beyond Unisys' ability to control or estimate precisely, such as estimates of future market conditions, the behavior of other market participants and that TCV is based, in part, on the assumption that each of those contracts will continue for their full contracted term. Words such as "anticipates," "estimates," "expects," "projects," "may," "will," "intends," "plans," "believes," "should" and similar expressions may identify forward-looking statements and such forward-looking statements are made based upon management's current expectations, assumptions and beliefs as of this date concerning future developments and their potential effect upon Unisys. There can be no assurance that future developments will be in accordance with management's expectations, assumptions and beliefs or that the effect of future developments on Unisys will be those anticipated by management. Forward-looking statements in this release and the accompanying presentation include, but are not limited to, statements made in Mr. Thomson's and Ms. McCann's quotations, any projections or expectations of revenue growth, margin expansion, achievement of operational efficiencies and savings, effective use of technology, investments in our solutions and artificial intelligence adoption and innovation, TCV and Ex-L&S New Business TCV, the impact of new logo signings, backlog, book-to-bill(4), full-year 2026 revenue growth and profitability guidance, including constant currency revenue, Ex-L&S constant currency revenue growth, L&S revenue, non-GAAP operating profit margin, free cash flow generation and the assumptions and other expectations made in connection with our full-year 2026 financial guidance, the reduction of uncertainty and volatility of cash requirements, including pension contributions, our pension liability, debt extinguishment, future economic benefits from net operating losses and statements regarding future economic conditions or performance.
Additional information and factors that could cause actual results to differ materially from Unisys' expectations are contained in Unisys' filings with the
Non-GAAP Information
This release includes certain non-GAAP financial measures that exclude certain items such as pension and postretirement expense; goodwill impairment charge, foreign exchange (gains) losses, debt extinguishment, certain legal and other matters related to professional services and legal fees, including legal defense costs, associated with certain legal proceedings; environmental matters related to previously disposed businesses; and cost-reduction activities and other expenses that the company believes are not indicative of its ongoing operations, as they may be unusual or non-recurring. The inclusion of such items in financial measures can make the company's profitability and liquidity results difficult to compare to prior periods or anticipated future periods and can distort the visibility of trends associated with the company's ongoing performance. Management also believes that non-GAAP measures are useful to investors because they provide supplemental information about the company's financial performance and liquidity, as well as greater transparency into management's view and assessment of the company's ongoing operating performance.
Non-GAAP financial measures are often provided and utilized by the company's management, analysts, and investors to enhance comparability of year-over-year results. These items are uncertain, depend on various factors, and could have a material impact on the company's GAAP results for the applicable period. These measures should not be relied upon as substitutes for, or considered in isolation from, measures calculated in accordance with
About Unisys
Unisys is a global technology solutions company that powers breakthroughs for the world's leading organizations. Our solutions – cloud, AI, digital workplace, applications and enterprise computing – help our clients challenge the status quo and unlock their full potential. To learn how we have been helping clients push what's possible for more than 150 years, visit unisys.com and follow us on LinkedIn.
RELEASE NO.: 0224/10040
Unisys and other Unisys products and services mentioned herein, as well as their respective logos, are trademarks or registered trademarks of Unisys Corporation. Any other brand or product referenced herein is acknowledged to be a trademark or registered trademark of its respective holder.
UIS-Q
UNISYS CORPORATION CONSOLIDATED STATEMENTS OF INCOME (LOSS) (Unaudited) (Millions, except per share data) | ||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Revenue | 574.5 | 545.4 | 1,950.1 | 2,008.4 | ||||
Costs and expenses | ||||||||
Cost of revenue | 379.9 | 370.4 | 1,400.8 | 1,422.5 | ||||
Selling, general and administrative | 109.9 | 118.7 | 391.2 | 424.2 | ||||
Research and development | 8.1 | 7.7 | 24.6 | 25.2 | ||||
Goodwill impairment | — | — | 55.0 | 39.1 | ||||
497.9 | 496.8 | 1,871.6 | 1,911.0 | |||||
Operating income | 76.6 | 48.6 | 78.5 | 97.4 | ||||
Interest expense | 18.8 | 8.2 | 53.4 | 31.9 | ||||
Other (expense) income, net | (17.1) | 18.9 | (297.3) | (140.8) | ||||
Earnings (loss) before income taxes | 40.7 | 59.3 | (272.2) | (75.3) | ||||
Provision for income taxes | 20.9 | 28.8 | 67.8 | 117.9 | ||||
Consolidated net earnings (loss) | 19.8 | 30.5 | (340.0) | (193.2) | ||||
Net income (loss) attributable to noncontrolling interests | 1.1 | 0.5 | (0.2) | 0.2 | ||||
Net income (loss) attributable to Unisys Corporation | $ 18.7 | $ 30.0 | $ (339.8) | $ (193.4) | ||||
(Loss) earnings per share attributable to Unisys Corporation | ||||||||
Basic | $ 0.26 | $ 0.43 | $ (4.79) | $ (2.79) | ||||
Diluted | $ 0.25 | $ 0.41 | $ (4.79) | $ (2.79) | ||||
UNISYS CORPORATION SEGMENT RESULTS (Unaudited) (Millions) | ||||||||||
Total | DWS | CA&I | ECS | Other | ||||||
Three Months Ended December 31, 2025 | ||||||||||
Revenue | $ 574.5 | $ 126.4 | $ 190.6 | $ 236.8 | $ 20.7 | |||||
Gross profit percent | 33.9 % | 10.5 % | 20.7 % | 65.9 % | ||||||
Three Months Ended December 31, 2024 | ||||||||||
Revenue | $ 545.4 | $ 128.2 | $ 192.7 | $ 203.5 | $ 21.0 | |||||
Gross profit percent | 32.1 % | 15.9 % | 18.6 % | 63.2 % | ||||||
Total | DWS | CA&I | ECS | Other | ||||||
Year Ended December 31, 2025 | ||||||||||
Revenue | $ 1,950.1 | $ 508.4 | $ 732.8 | $ 628.9 | $ 80.0 | |||||
Gross profit percent | 28.2 % | 14.5 % | 20.2 % | 55.5 % | ||||||
Year Ended December 31, 2024 | ||||||||||
Revenue | $ 2,008.4 | $ 523.5 | $ 764.4 | $ 627.5 | $ 93.0 | |||||
Gross profit percent | 29.2 % | 15.7 % | 19.6 % | 58.0 % |
EXCLUDING LICENSE AND SUPPORT (EX-L&S) REVENUE AND GROSS PROFIT (Unaudited) (Millions) | ||||||||
Three Months Ended | Year Ended | |||||||
December 31, | December 31, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
L&S revenue | $ 186.4 | $ 151.7 | $ 428.1 | $ 431.5 | ||||
Ex-L&S revenue | 388.1 | 393.7 | 1,522.0 | 1,576.9 | ||||
Revenue | $ 574.5 | $ 545.4 | ||||||
L&S gross profit | $ 143.3 | $ 113.1 | $ 293.9 | $ 308.3 | ||||
Ex-L&S gross profit | 51.3 | 61.9 | 255.4 | 277.6 | ||||
Gross profit | $ 194.6 | $ 175.0 | $ 549.3 | $ 585.9 | ||||
L&S gross profit percent | 76.9 % | 74.6 % | 68.7 % | 71.4 % | ||||
Ex-L&S gross profit percent | 13.2 % | 15.7 % | 16.8 % | 17.6 % | ||||
Gross profit percent | 33.9 % | 32.1 % | 28.2 % | 29.2 % | ||||
UNISYS CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited) (Millions) | |||
December 31, | December 31, | ||
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ 413.9 | $ 376.5 | |
Accounts receivable, net | 437.7 | 467.2 | |
Contract assets | 10.9 | 16.0 | |
Inventories | 13.8 | 16.4 | |
Prepaid expenses and other current assets | 127.7 | 103.2 | |
Total current assets | 1,004.0 | 979.3 | |
Properties, net | 53.1 | 57.1 | |
Capitalized contract costs, net | 73.6 | 31.2 | |
Marketable software, net | 166.1 | 165.0 | |
Operating lease right-of-use assets | 38.4 | 38.4 | |
Prepaid pension and postretirement assets | 21.3 | 25.6 | |
Deferred income taxes | 96.9 | 96.6 | |
Goodwill | 193.8 | 247.9 | |
Intangible assets, net | 31.2 | 35.5 | |
Restricted cash | 7.8 | 14.1 | |
Other long-term assets | 160.0 | 181.6 | |
Total assets | $ 1,846.2 | $ 1,872.3 | |
Total liabilities and deficit | |||
Current liabilities: | |||
Current maturities of long-term debt | $ 12.7 | $ 5.0 | |
Accounts payable | 81.2 | 97.9 | |
Deferred revenue | 228.5 | 210.4 | |
Other accrued liabilities | 333.5 | 314.7 | |
Total current liabilities | 655.9 | 628.0 | |
Long-term debt | 729.0 | 488.2 | |
Long-term pension and postretirement liabilities | 517.7 | 816.4 | |
Long-term deferred revenue | 100.7 | 108.8 | |
Long-term operating lease liabilities | 30.6 | 28.9 | |
Other long-term liabilities | 80.6 | 71.3 | |
Commitments and contingencies | |||
Total Unisys Corporation stockholders' deficit | (282.6) | (283.4) | |
Noncontrolling interests | 14.3 | 14.1 | |
Total deficit | (268.3) | (269.3) | |
Total liabilities and deficit | $ 1,846.2 | $ 1,872.3 | |
UNISYS CORPORATION (Unaudited) (Millions) | ||||
Year Ended December 31, | ||||
2025 | 2024 | |||
Cash flows from operating activities | ||||
Consolidated net loss | $ (340.0) | $ (193.2) | ||
Adjustments to reconcile consolidated net loss to net cash (used for) provided by operating activities: | ||||
Foreign currency losses | 5.8 | 14.5 | ||
Loss on debt extinguishment | 7.0 | — | ||
Employee stock compensation | 15.1 | 21.2 | ||
Depreciation and amortization of properties | 23.5 | 24.3 | ||
Depreciation and amortization of capitalized contract costs | 17.1 | 22.6 | ||
Amortization of marketable software | 50.3 | 52.3 | ||
Amortization of intangible assets | 4.3 | 7.2 | ||
Goodwill impairment | 55.0 | 39.1 | ||
Other non-cash operating activities | 4.6 | 0.2 | ||
Gain on sale of properties | (4.3) | — | ||
Pension and postretirement contributions | (345.3) | (27.1) | ||
Pension and postretirement expense | 309.0 | 182.2 | ||
Deferred income taxes, net | 7.7 | 35.6 | ||
Changes in operating assets and liabilities: | ||||
Receivables, net and contract assets | 79.8 | (24.5) | ||
Inventories | 3.0 | (1.7) | ||
Other assets | (24.5) | (21.5) | ||
Accounts payable and current liabilities | (28.8) | (20.7) | ||
Other liabilities | 20.7 | 24.6 | ||
Net cash (used for) provided by operating activities | (140.0) | 135.1 | ||
Cash flows from investing activities | ||||
Proceeds from foreign exchange forward contracts | 2,342.1 | 3,077.1 | ||
Purchases of foreign exchange forward contracts | (2,305.1) | (3,094.4) | ||
Investment in marketable software | (47.6) | (47.5) | ||
Capital additions of properties and other assets | (30.0) | (32.3) | ||
Net proceeds from sale of properties | 8.9 | — | ||
Other | (0.1) | (0.3) | ||
Net cash used for investing activities | (31.8) | (97.4) | ||
Cash flows from financing activities | ||||
Proceeds from issuance of long-term debt | 700.0 | — | ||
Payments of long-term debt | (492.1) | (15.4) | ||
Issuance costs relating to long-term debt | (14.1) | — | ||
Cash paid for debt extinguishment | (4.2) | — | ||
Other | (3.6) | (2.7) | ||
Net cash provided by (used for) financing activities | 186.0 | (18.1) | ||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 16.9 | (25.7) | ||
Increase (decrease) in cash, cash equivalents and restricted cash | 31.1 | (6.1) | ||
Cash, cash equivalents and restricted cash, beginning of period | 390.6 | 396.7 | ||
Cash, cash equivalents and restricted cash, end of period | $ 421.7 | $ 390.6 | ||
UNISYS CORPORATION RECONCILIATIONS OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES (Unaudited) (Millions, except per share data) | |||||||||
Three Months Ended | Year Ended | ||||||||
December 31, | December 31, | ||||||||
2025 | 2024 | 2025 | 2024 | ||||||
Net income (loss) attributable to Unisys Corporation | $ 18.7 | $ 30.0 | $ (339.8) | $ (193.4) | |||||
Pension and postretirement expense | pretax | 22.2 | 11.1 | 309.0 | 182.2 | ||||
tax | 0.6 | 0.2 | 2.5 | 0.6 | |||||
net of tax | 21.6 | 10.9 | 306.5 | 181.6 | |||||
Goodwill impairment | pretax | — | — | 55.0 | 39.1 | ||||
tax | — | — | — | — | |||||
net of tax | — | — | 55.0 | 39.1 | |||||
Foreign exchange losses, net | pretax | 4.4 | 2.4 | 8.5 | 11.9 | ||||
tax | — | — | — | — | |||||
net of tax | 4.4 | 2.4 | 8.5 | 11.9 | |||||
Loss on debt extinguishment | pretax | — | — | 7.0 | — | ||||
tax | — | — | — | — | |||||
net of tax | — | — | 7.0 | — | |||||
Certain legal matters, net | pretax | (2.8) | (39.2) | (1.8) | (40.1) | ||||
tax | — | — | — | (2.8) | |||||
net of tax | (2.8) | (39.2) | (1.8) | (37.3) | |||||
Environmental matters | pretax | 1.6 | 7.4 | 3.1 | 8.8 | ||||
tax | — | — | — | — | |||||
net of tax | 1.6 | 7.4 | 3.1 | 8.8 | |||||
Cost reduction and other expenses | pretax | 21.8 | 15.2 | 32.0 | 33.7 | ||||
tax | 1.9 | 0.1 | 2.2 | 0.4 | |||||
net of tax | 19.9 | 15.1 | 29.8 | 33.3 | |||||
Non-GAAP net income attributable to Unisys Corporation | $ 63.4 | $ 26.6 | $ 68.3 | $ 44.0 | |||||
Weighted average shares (thousands) | 71,308 | 69,458 | 70,994 | 69,199 | |||||
Plus incremental shares from assumed conversion: | |||||||||
Employee stock plans | 2,330 | 3,480 | — | — | |||||
Adjusted weighted average shares | 73,638 | 72,938 | 70,994 | 69,199 | |||||
Weighted average shares (thousands) | 71,308 | 69,458 | 70,994 | 69,199 | |||||
Plus incremental shares from assumed vesting: | |||||||||
Employee stock plans | 2,330 | 3,480 | 2,616 | 2,340 | |||||
Non-GAAP adjusted weighted average shares | 73,638 | 72,938 | 73,610 | 71,539 | |||||
Diluted earnings (loss) per share | |||||||||
GAAP basis | |||||||||
Net income (loss) attributable to Unisys Corporation | $ 18.7 | $ 30.0 | $ (339.8) | $ (193.4) | |||||
Divided by weighted average shares | 73,638 | 72,938 | 70,994 | 69,199 | |||||
Diluted earnings (loss) per share | $ 0.25 | $ 0.41 | $ (4.79) | $ (2.79) | |||||
Non-GAAP basis | |||||||||
Non-GAAP net income attributable to Unisys Corporation for diluted | $ 63.4 | $ 26.6 | $ 68.3 | $ 44.0 | |||||
Divided by Non-GAAP adjusted weighted average shares | 73,638 | 72,938 | 73,610 | 71,539 | |||||
Non-GAAP diluted earnings per share | $ 0.86 | $ 0.36 | $ 0.93 | $ 0.62 | |||||
UNISYS CORPORATION RECONCILIATIONS OF GAAP TO NON-GAAP (Unaudited) (Millions) FREE CASH FLOW | |||||||||
Three Months Ended | Year Ended | ||||||||
December 31, | December 31, | ||||||||
2025 | 2024 | 2025 | 2024 | ||||||
Cash provided by (used for) operations | $ 104.9 | $ 76.6 | $ (140.0) | $ 135.1 | |||||
Additions to marketable software | (11.5) | (10.8) | (47.6) | (47.5) | |||||
Additions to properties and other assets | (7.6) | (10.1) | (30.0) | (32.3) | |||||
Free cash flow | 85.8 | 55.7 | (217.6) | 55.3 | |||||
Pension and postretirement funding | 27.1 | 6.1 | 345.3 | 27.1 | |||||
Pre-pension and postretirement free cash flow | 112.9 | 61.8 | 127.7 | 82.4 | |||||
Debt extinguishment payments | — | — | 4.2 | — | |||||
Certain legal receipts | (3.1) | (6.8) | (26.3) | (4.8) | |||||
Environmental matters payments | 2.3 | 8.7 | 7.4 | 17.2 | |||||
Cost reduction and other payments | 3.8 | 3.3 | 12.1 | 9.8 | |||||
Adjusted free cash flow | $ 115.9 | $ 67.0 | $ 125.1 | $ 104.6 | |||||
UNISYS CORPORATION RECONCILIATIONS OF GAAP TO NON-GAAP (Unaudited) (Millions) EBITDA | |||||||||
Three Months Ended | Year Ended | ||||||||
December 31, | December 31, | ||||||||
2025 | 2024 | 2025 | 2024 | ||||||
Net income (loss) attributable to Unisys Corporation | $ 18.7 | $ 30.0 | $ (339.8) | $ (193.4) | |||||
Net income (loss) attributable to noncontrolling interests | 1.1 | 0.5 | (0.2) | 0.2 | |||||
Interest expense, net of interest income of | 14.1 | 2.4 | 32.7 | 8.7 | |||||
Provision for income taxes | 20.9 | 28.8 | 67.8 | 117.9 | |||||
Depreciation | 11.6 | 10.9 | 40.6 | 46.9 | |||||
Amortization | 13.1 | 17.7 | 54.6 | 59.5 | |||||
EBITDA | $ 79.5 | $ 90.3 | $ (144.3) | $ 39.8 | |||||
Pension and postretirement expense | $ 22.2 | $ 11.1 | $ 309.0 | $ 182.2 | |||||
Goodwill impairment | — | — | 55.0 | 39.1 | |||||
Foreign exchange losses, net (1)(2) | 4.4 | 2.4 | 8.5 | 11.9 | |||||
Loss on debt extinguishment (1) | — | — | 7.0 | — | |||||
Certain legal matters, net (3) | (2.8) | (39.2) | (1.8) | (40.1) | |||||
Environmental matters (1) | 1.6 | 7.4 | 3.1 | 8.8 | |||||
Cost reduction and other expenses (4) | 19.8 | 9.7 | 23.6 | 22.1 | |||||
Non-cash share based expense | 2.9 | 5.0 | 15.1 | 20.9 | |||||
Other expense, net adjustment (5) | 1.4 | 4.7 | 3.6 | 7.4 | |||||
Adjusted EBITDA | $ 129.0 | $ 91.4 | $ 278.8 | $ 292.1 | |||||
(1) Included in other (expense), net on the consolidated statements of income (loss). | |||||||||
(2) Foreign exchange losses, net include (gains) losses from remeasuring cash, receivables, payables and intercompany balances denominated in foreign currencies, (gains) losses on foreign exchange forward contracts and (gains) losses related to the substantial completion of liquidation of certain foreign subsidiaries. In the third quarter of 2025, the company ceased its use of foreign currency forward contracts. | |||||||||
(3) Included in selling, general and administrative expenses and other (expense), net within the consolidated statements of income (loss). For the three months ended and the year ended December 31, 2024, certain legal matters, net included a gain of | |||||||||
(4) Reduced for depreciation and amortization included above. | |||||||||
(5) Other expense, net as reported on the consolidated statements of income (loss) less pension and postretirement expense, foreign exchange (gains) losses, net, loss on debt extinguishment, interest income and items included in certain legal and environmental matters and cost reduction and other expenses. | |||||||||
Three Months Ended | Year Ended | ||||||||
December 31, | December 31, | ||||||||
2025 | 2024 | 2025 | 2024 | ||||||
Revenue | $ 574.5 | $ 545.4 | $ 1,950.1 | $ 2,008.4 | |||||
Net income (loss) attributable to Unisys Corporation as a percentage of | 3.3 % | 5.5 % | (17.4) % | (9.6) % | |||||
Non-GAAP net income attributable to Unisys Corporation as a | 11.0 % | 4.9 % | 3.5 % | 2.2 % | |||||
Adjusted EBITDA as a percentage of revenue | 22.5 % | 16.8 % | 14.3 % | 14.5 % | |||||
UNISYS CORPORATION RECONCILIATIONS OF GAAP TO NON-GAAP (Unaudited) (Millions) OPERATING PROFIT | ||||||||
Three Months Ended | Year Ended | |||||||
December 31, | December 31, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Operating profit | $ 76.6 | $ 48.6 | $ 78.5 | $ 97.4 | ||||
Goodwill impairment | — | — | 55.0 | 39.1 | ||||
Certain legal matters, net (1) | 0.3 | 0.8 | 1.6 | 9.0 | ||||
Cost reduction and other expenses (2) | 26.1 | 13.6 | 40.2 | 29.5 | ||||
Pension and postretirement expense (1) | 0.4 | 0.3 | 1.6 | 1.4 | ||||
Non-GAAP operating profit | $ 103.4 | $ 63.3 | $ 176.9 | $ 176.4 | ||||
Revenue | $ 574.5 | $ 545.4 | $ 1,950.1 | $ 2,008.4 | ||||
Operating profit percent | 13.3 % | 8.9 % | 4.0 % | 4.8 % | ||||
Non-GAAP operating profit percent | 18.0 % | 11.6 % | 9.1 % | 8.8 % | ||||
(1) Included in selling, general and administrative expenses within the consolidated statements of income (loss). | ||||||||
(2) Included in cost of revenue, selling, general and administrative and research and development on the consolidated statements of income (loss). |
View original content to download multimedia:https://www.prnewswire.com/news-releases/unisys-announces-4q-and-full-year-2025-results-302696141.html
SOURCE Unisys Corporation